As of 2025-08-02, the Intrinsic Value of Minor International PCL (MINT.BK) is 32.93 THB. This MINT.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.70 THB, the upside of Minor International PCL is 39.00%.
The range of the Intrinsic Value is 20.65 - 53.83 THB
Based on its market price of 23.70 THB and our intrinsic valuation, Minor International PCL (MINT.BK) is undervalued by 39.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.65 - 53.83 | 32.93 | 39.0% |
| DCF (Growth 10y) | 31.32 - 69.84 | 45.64 | 92.6% |
| DCF (EBITDA 5y) | 19.04 - 26.82 | 21.98 | -7.2% |
| DCF (EBITDA 10y) | 29.68 - 42.60 | 35.00 | 47.7% |
| Fair Value | 6.19 - 6.19 | 6.19 | -73.88% |
| P/E | 13.37 - 24.05 | 18.99 | -19.9% |
| EV/EBITDA | 12.37 - 27.79 | 19.12 | -19.3% |
| EPV | 29.15 - 49.72 | 39.44 | 66.4% |
| DDM - Stable | 8.51 - 17.32 | 12.91 | -45.5% |
| DDM - Multi | 12.61 - 20.80 | 15.77 | -33.4% |
| Market Cap (mil) | 134,378.53 |
| Beta | 0.72 |
| Outstanding shares (mil) | 5,669.98 |
| Enterprise Value (mil) | 305,137.53 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.31% |
| Cost of Debt | 6.58% |
| WACC | 6.79% |